Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.33% first-year return on $59,790 initial cash invested.
-2.33%
Cash On Cash
6.16%
Cap Rate
0.97
DSCR
$2,232
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,232
Total Expenses
$2,348
Mortgage P&I
47%
$1,049
Property Taxes
7%
$153
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558